Property Info
- MLS TB8473278
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1256
- Living Area (sqft) 1354
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield3.2% | Annual Rent$18,600.00 | Property Taxes$729.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $729.52 | $3,647.60 | $7,295.20 | |||
| Net Cash Flow | $17,870.48 | $89,352.40 | $178,704.80 |